Rumo S.A. (BVMF: RAIL3)
Brazil
· Delayed Price · Currency is BRL 18.50
+0.35 (1.93%)
Dec 19, 2024, 6:07 PM GMT-3
Rumo S.A. Income Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 13,089 | 10,938 | 9,842 | 7,440 | 6,966 | 7,088 | Upgrade
|
| Revenue Growth (YoY) | 24.16% | 11.14% | 32.28% | 6.80% | -1.72% | 7.64% | Upgrade
|
| Cost of Revenue | 7,326 | 6,838 | 6,695 | 5,352 | 4,722 | 4,609 | Upgrade
|
| Gross Profit | 5,763 | 4,099 | 3,146 | 2,088 | 2,245 | 2,479 | Upgrade
|
| Selling, General & Admin | 663.72 | 600.63 | 499.19 | 511.7 | 437.65 | 363.61 | Upgrade
|
| Other Operating Expenses | -312.52 | -76.38 | -120.41 | 0.12 | -38.04 | -44.53 | Upgrade
|
| Operating Expenses | 351.2 | 524.25 | 378.79 | 511.82 | 399.6 | 319.08 | Upgrade
|
| Operating Income | 5,412 | 3,575 | 2,768 | 1,576 | 1,845 | 2,160 | Upgrade
|
| Interest Expense | -2,956 | -2,769 | -2,021 | -1,995 | -1,626 | -1,500 | Upgrade
|
| Interest & Investment Income | 1,136 | 1,191 | 1,109 | 399.13 | 176.99 | 202.53 | Upgrade
|
| Earnings From Equity Investments | 71.11 | 76.6 | 40.46 | 12.86 | 13.09 | 21.88 | Upgrade
|
| Currency Exchange Gain (Loss) | -492.21 | 368.26 | 374.86 | -489.95 | -1,577 | -205.84 | Upgrade
|
| Other Non Operating Income (Expenses) | 534.13 | -600.31 | -1,160 | 1,072 | 1,682 | 580.01 | Upgrade
|
| EBT Excluding Unusual Items | 3,705 | 1,841 | 1,110 | 574.24 | 513.58 | 1,258 | Upgrade
|
| Merger & Restructuring Charges | -168.86 | - | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 955.58 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -24.2 | -18.73 | -1.91 | 30.33 | 42.58 | 4.45 | Upgrade
|
| Asset Writedown | -2,684 | - | - | - | -143.98 | - | Upgrade
|
| Legal Settlements | -839.19 | -903.04 | -1,267 | -444.78 | 62.49 | -347.72 | Upgrade
|
| Other Unusual Items | - | - | -90.02 | - | - | - | Upgrade
|
| Pretax Income | -11.18 | 919.09 | 707.14 | 159.79 | 474.66 | 915.12 | Upgrade
|
| Income Tax Expense | 677.57 | 197.18 | 193.12 | 4.05 | 169.99 | 129.25 | Upgrade
|
| Earnings From Continuing Operations | -688.75 | 721.92 | 514.02 | 155.74 | 304.68 | 785.87 | Upgrade
|
| Net Income to Company | -688.75 | 721.92 | 514.02 | 155.74 | 304.68 | 785.87 | Upgrade
|
| Minority Interest in Earnings | -7.23 | -2.25 | 0.92 | -5.2 | -7.51 | -7.63 | Upgrade
|
| Net Income | -695.98 | 719.67 | 514.94 | 150.54 | 297.16 | 778.24 | Upgrade
|
| Net Income to Common | -695.98 | 719.67 | 514.94 | 150.54 | 297.16 | 778.24 | Upgrade
|
| Net Income Growth | - | 39.76% | 242.07% | -49.34% | -61.82% | 194.39% | Upgrade
|
| Shares Outstanding (Basic) | 1,850 | 1,852 | 1,853 | 1,853 | 1,664 | 1,559 | Upgrade
|
| Shares Outstanding (Diluted) | 1,850 | 1,857 | 1,857 | 1,858 | 1,669 | 1,567 | Upgrade
|
| Shares Change (YoY) | -0.40% | -0.02% | -0.01% | 11.33% | 6.50% | 0.26% | Upgrade
|
| EPS (Basic) | -0.38 | 0.39 | 0.28 | 0.08 | 0.18 | 0.50 | Upgrade
|
| EPS (Diluted) | -0.38 | 0.39 | 0.28 | 0.08 | 0.18 | 0.50 | Upgrade
|
| EPS Growth | - | 39.78% | 242.10% | -54.50% | -64.21% | 194.19% | Upgrade
|
| Free Cash Flow | 2,204 | 1,761 | 2,113 | -113.39 | -72.94 | 1,582 | Upgrade
|
| Free Cash Flow Per Share | 1.19 | 0.95 | 1.14 | -0.06 | -0.04 | 1.01 | Upgrade
|
| Dividend Per Share | 0.092 | 0.092 | 0.066 | 0.019 | - | - | Upgrade
|
| Dividend Growth | 39.96% | 39.96% | 242.22% | - | - | - | Upgrade
|
| Gross Margin | 44.03% | 37.48% | 31.97% | 28.06% | 32.22% | 34.98% | Upgrade
|
| Operating Margin | 41.35% | 32.69% | 28.12% | 21.18% | 26.49% | 30.47% | Upgrade
|
| Profit Margin | -5.32% | 6.58% | 5.23% | 2.02% | 4.27% | 10.98% | Upgrade
|
| Free Cash Flow Margin | 16.84% | 16.10% | 21.47% | -1.52% | -1.05% | 22.32% | Upgrade
|
| EBITDA | 6,998 | 5,340 | 4,381 | 3,093 | 3,235 | 3,720 | Upgrade
|
| EBITDA Margin | 53.46% | 48.82% | 44.51% | 41.57% | 46.44% | 52.49% | Upgrade
|
| D&A For EBITDA | 1,586 | 1,764 | 1,613 | 1,517 | 1,390 | 1,561 | Upgrade
|
| EBIT | 5,412 | 3,575 | 2,768 | 1,576 | 1,845 | 2,160 | Upgrade
|
| EBIT Margin | 41.35% | 32.69% | 28.12% | 21.18% | 26.49% | 30.47% | Upgrade
|
| Effective Tax Rate | - | 21.45% | 27.31% | 2.54% | 35.81% | 14.12% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.